[GOPENG] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -23.5%
YoY- -57.51%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 14,404 17,360 15,972 10,576 17,188 9,420 6,392 14.48%
PBT 6,376 22,024 36,188 17,008 39,976 23,684 1,764 23.85%
Tax -360 -200 -1,628 -360 -796 -4 0 -
NP 6,016 21,824 34,560 16,648 39,180 23,680 1,764 22.66%
-
NP to SH 6,016 21,824 34,560 16,648 39,180 23,680 1,872 21.45%
-
Tax Rate 5.65% 0.91% 4.50% 2.12% 1.99% 0.02% 0.00% -
Total Cost 8,388 -4,464 -18,588 -6,072 -21,992 -14,260 4,628 10.40%
-
Net Worth 283,339 294,336 272,464 235,009 226,038 215,272 0 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 283,339 294,336 272,464 235,009 226,038 215,272 0 -
NOSH 179,328 179,473 179,253 179,396 179,395 179,393 187,200 -0.71%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 41.77% 125.71% 216.38% 157.41% 227.95% 251.38% 27.60% -
ROE 2.12% 7.41% 12.68% 7.08% 17.33% 11.00% 0.00% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 8.03 9.67 8.91 5.90 9.58 5.25 3.41 15.32%
EPS 3.36 12.16 19.28 9.28 21.84 13.20 1.04 21.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.64 1.52 1.31 1.26 1.20 0.00 -
Adjusted Per Share Value based on latest NOSH - 179,396
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 3.57 4.30 3.96 2.62 4.26 2.33 1.58 14.53%
EPS 1.49 5.41 8.57 4.13 9.71 5.87 0.46 21.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7022 0.7295 0.6753 0.5824 0.5602 0.5335 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.70 0.81 0.94 0.65 0.85 0.66 0.56 -
P/RPS 8.71 8.37 10.55 11.03 8.87 12.57 16.40 -10.00%
P/EPS 20.87 6.66 4.88 7.00 3.89 5.00 56.00 -15.15%
EY 4.79 15.01 20.51 14.28 25.69 20.00 1.79 17.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.62 0.50 0.67 0.55 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 27/04/11 27/05/10 28/05/09 29/05/08 28/05/07 29/05/06 -
Price 0.86 0.87 0.87 0.66 0.86 0.86 0.55 -
P/RPS 10.71 8.99 9.76 11.20 8.98 16.38 16.11 -6.57%
P/EPS 25.64 7.15 4.51 7.11 3.94 6.52 55.00 -11.93%
EY 3.90 13.98 22.16 14.06 25.40 15.35 1.82 13.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.57 0.50 0.68 0.72 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment